XML 37 R27.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Information
6 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
Segment Information

18.

Segment Information

The Company operates in one line of business, which is operating acute inpatient psychiatric facilities, specialty treatment facilities, residential treatment centers and facilities providing outpatient behavioral healthcare services. As management reviews the operating results of its U.S. Facilities and its U.K. Facilities separately to assess performance and make decisions, the Company’s operating segments include our U.S. Facilities and U.K. Facilities. At June 30, 2019, the U.S. Facilities segment included 225 behavioral healthcare facilities with approximately 9,400 beds in 40 states and Puerto Rico, and the U.K. Facilities segment included 370 behavioral healthcare facilities with approximately 8,800 beds in the U.K.

The following tables set forth the financial information by operating segment, including a reconciliation of Segment EBITDA to income before income taxes (in thousands):

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Facilities

 

$

509,813

 

 

$

481,470

 

 

$

997,773

 

 

$

943,875

 

   U.K. Facilities

 

 

279,549

 

 

 

284,268

 

 

 

552,206

 

 

 

564,104

 

   Corporate and Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

789,362

 

 

$

765,738

 

 

$

1,549,979

 

 

$

1,507,979

 

Segment EBITDA (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Facilities

 

$

135,396

 

 

$

130,002

 

 

$

254,404

 

 

$

247,126

 

   U.K. Facilities

 

 

45,835

 

 

 

54,194

 

 

 

85,891

 

 

 

105,346

 

   Corporate and Other

 

 

(22,345

)

 

 

(19,182

)

 

 

(45,406

)

 

 

(41,727

)

 

 

$

158,886

 

 

$

165,014

 

 

$

294,889

 

 

$

310,745

 

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Segment EBITDA (1)

 

$

158,886

 

 

$

165,014

 

 

$

294,889

 

 

$

310,745

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-based compensation expense

 

 

(4,182

)

 

 

(7,129

)

 

 

(10,283

)

 

 

(14,048

)

Transaction-related expenses

 

 

(5,212

)

 

 

(2,887

)

 

 

(9,533

)

 

 

(7,655

)

Debt extinguishment costs

 

 

 

 

 

 

 

 

 

 

 

(940

)

Interest expense, net

 

 

(48,610

)

 

 

(45,812

)

 

 

(96,740

)

 

 

(91,055

)

Depreciation and amortization

 

 

(41,077

)

 

 

(39,928

)

 

 

(81,657

)

 

 

(79,701

)

Income before income taxes

 

$

59,805

 

 

$

69,258

 

 

$

96,676

 

 

$

117,346

 

 

 

 

U.S. Facilities

 

 

U.K. Facilities

 

 

Corporate

and Other

 

 

Consolidated

 

Goodwill:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2019

 

$

2,044,837

 

 

$

351,575

 

 

$

 

 

$

2,396,412

 

Increase from 2019 acquisitions

 

 

36,528

 

 

 

 

 

 

 

 

 

36,528

 

Increase from contribution of redeemable noncontrolling interests

 

 

3,300

 

 

 

 

 

 

 

 

 

3,300

 

Foreign currency translation loss

 

 

 

 

 

(1,215

)

 

 

 

 

 

(1,215

)

Balance at June 30, 2019

 

$

2,084,665

 

 

$

350,360

 

 

$

 

 

$

2,435,025

 

 

 

 

June 30,

2019

 

 

December 31,

2018

 

Assets (2):

 

 

 

 

 

 

 

 

U.S. Facilities

 

$

3,995,903

 

 

$

3,779,040

 

U.K. Facilities

 

 

2,543,030

 

 

 

2,175,809

 

Corporate and Other

 

 

251,485

 

 

 

217,655

 

 

 

$

6,790,418

 

 

$

6,172,504

 

 

(1)

Segment EBITDA is defined as income before provision for income taxes, equity-based compensation expense, transaction-related expenses, debt extinguishment costs, interest expense and depreciation and amortization. The Company uses Segment EBITDA as an analytical indicator to measure the performance of the Company’s segments and to develop strategic objectives and operating plans for those segments. Segment EBITDA is commonly used as an analytical indicator within the health care industry, and also serves as a measure of leverage capacity and debt service ability. Segment EBITDA should not be considered as a measure of financial performance under GAAP, and the items excluded from Segment EBITDA are significant components in understanding and assessing financial performance. Because Segment EBITDA is not a measurement determined in accordance with GAAP and is thus susceptible to varying calculations, Segment EBITDA, as presented, may not be comparable to other similarly titled measures of other companies.

(2)

Assets include property and equipment for the U.S. Facilities of $1.4 billion, U.K. Facilities of $1.7 billion and corporate and other of $49.3 million at June 30, 2019. Assets include property and equipment for the U.S. Facilities of $1.4 billion, U.K. Facilities of $1.7 billion and corporate and other of $44.9 million at December 31, 2018.